6817 W Devonshire AvePhoenixAZ85033
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Phoenix rental at 6817 W Devonshire Ave, Phoenix, AZ, 85033 sits in the solid-income band: 11.6% gross yield, $1,980/mo rent, $484/mo net after the $921/mo debt service, DSCR 2.15. Entry price of $204,900 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $56,610 and $1,887/yr in principal reduction bring total cumulative return to $126,948.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 6.2% |
| Monthly Cash Flow | $484 | $450 |
City averages based on Phoenix market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,980 |
| Total Monthly Debt Service | $1,130 |
| DSCR Ratio | 1.75x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1973
953 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85033, Phoenix, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,115 (100%) |
| Owner Occupied HU | 8,646 (57.2%) |
| Renter Occupied HU | 5,988 (39.6%) |
| Vacant Housing Units | 481 ( 3.2%) |
| Median Home Value | $300,154 |
| Average Home Value | $344,944 |
Housing Distribution
Address Breakdown
Residential
15,934
Single Family
12,478
Multi-Family
3,456
Businesses
532
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Townhouse
Built in 1973
953 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85033, Phoenix, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,115 (100%) |
| Owner Occupied HU | 8,646 (57.2%) |
| Renter Occupied HU | 5,988 (39.6%) |
| Vacant Housing Units | 481 ( 3.2%) |
| Median Home Value | $300,154 |
| Average Home Value | $344,944 |
Housing Distribution
Address Breakdown
Residential
15,934
Single Family
12,478
Multi-Family
3,456
Businesses
532
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices